SMG
Scotts Miracle-Gro Co
Price:  
64.41 
USD
Volume:  
1,165,423.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SMG WACC - Weighted Average Cost of Capital

The WACC of Scotts Miracle-Gro Co (SMG) is 7.5%.

The Cost of Equity of Scotts Miracle-Gro Co (SMG) is 7.95%.
The Cost of Debt of Scotts Miracle-Gro Co (SMG) is 9.05%.

Range Selected
Cost of equity 7.00% - 8.90% 7.95%
Tax rate 22.80% - 23.90% 23.35%
Cost of debt 4.80% - 13.30% 9.05%
WACC 5.6% - 9.4% 7.5%
WACC

SMG WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.67 0.72
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.00% 8.90%
Tax rate 22.80% 23.90%
Debt/Equity ratio 0.69 0.69
Cost of debt 4.80% 13.30%
After-tax WACC 5.6% 9.4%
Selected WACC 7.5%